[OCB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.77%
YoY- -32.51%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 87,913 42,106 170,699 126,319 85,192 41,401 267,563 -52.48%
PBT 8,991 3,453 10,412 7,659 5,862 2,967 39,186 -62.62%
Tax -2,653 -1,084 -5,052 -3,777 -2,517 -1,369 -9,453 -57.23%
NP 6,338 2,369 5,360 3,882 3,345 1,598 29,733 -64.41%
-
NP to SH 5,619 2,101 5,114 3,656 3,158 1,598 29,733 -67.16%
-
Tax Rate 29.51% 31.39% 48.52% 49.31% 42.94% 46.14% 24.12% -
Total Cost 81,575 39,737 165,339 122,437 81,847 39,803 237,830 -51.09%
-
Net Worth 222,290 218,339 216,084 154,478 158,414 157,738 112,947 57.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,852 - - - - -
Div Payout % - - 36.22% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 222,290 218,339 216,084 154,478 158,414 157,738 112,947 57.24%
NOSH 102,912 102,990 102,897 102,985 102,866 103,096 74,800 23.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.21% 5.63% 3.14% 3.07% 3.93% 3.86% 11.11% -
ROE 2.53% 0.96% 2.37% 2.37% 1.99% 1.01% 26.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.43 40.88 165.89 122.66 82.82 40.16 357.70 -61.60%
EPS 5.46 2.04 4.97 3.55 3.07 1.55 39.75 -73.47%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.12 2.10 1.50 1.54 1.53 1.51 27.03%
Adjusted Per Share Value based on latest NOSH - 103,750
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.43 40.91 165.87 122.75 82.78 40.23 259.99 -52.47%
EPS 5.46 2.04 4.97 3.55 3.07 1.55 28.89 -67.16%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.1216 2.0997 1.5011 1.5393 1.5328 1.0975 57.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.73 0.76 0.80 0.93 0.87 0.71 -
P/RPS 0.81 1.79 0.46 0.65 1.12 2.17 0.20 154.73%
P/EPS 12.64 35.78 15.29 22.54 30.29 56.13 1.79 269.38%
EY 7.91 2.79 6.54 4.44 3.30 1.78 55.99 -72.97%
DY 0.00 0.00 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.53 0.60 0.57 0.47 -22.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.59 0.70 0.79 0.75 0.83 0.81 1.04 -
P/RPS 0.69 1.71 0.48 0.61 1.00 2.02 0.29 78.50%
P/EPS 10.81 34.31 15.90 21.13 27.04 52.26 2.62 157.91%
EY 9.25 2.91 6.29 4.73 3.70 1.91 38.22 -61.26%
DY 0.00 0.00 2.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.38 0.50 0.54 0.53 0.69 -46.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment